RENCANA ANGGARAN BIAYA (RAB)

OWNER : PT XL AXIATA Tbk

MAIN CONTRACTORS : PT. GOLBAL TEKNOLOGI INTEGRASI
PROJECT : INSTALLATION OF MINI TOWER MONO POLE 6 M
LOCATION : PEKANBARU

HARGA JUMLAH HARGA

NO URAIAN PEKERJAAN VOL. SAT. KET
SATUAN (Rp) (Rp)

A PEK. PENDAHULUAN
1 Pembersihan lokasi dan perapian kembali 1 Ls 500,000 500,000
2 Pengadaan air bersih untuk air kerja 1 Ls 750,000 750,000
3 Mobilisasi dan demobilisasi 1 Ls 1,500,000 1,500,000
4 As built drawing dan foto dokumentasi 1 Ls 500,000 500,000
5 Pekeraan pengukuran dan bouwplank 1 Ls 750,000 750,000
SUB. TOTAL 4,000,000
B MATERIAL POLE
1 Materia(steel tower, bot & nuts, template, Hot galvanised) 1 Ls 27,500,000 27,500,000
2 Bracket mounting antena MW(sesuai gambar) 1 Ls 2,300,000 2,300,000
3 Bracket mounting antena Sectoral (sesuai gambar) 1 Ls 2,800,000 2,800,000
4 Erection 1 Ls 2,000,000 2,000,000
5 Achor Hilt/ fischer 16 (Sesuai Gambar) 1 Ls 2,250,000 2,250,000
M16/260 FICHER FISA/RGM16/260 HOT DIP GALVANIZED! ! Double Nuts +Washer
6 Achor Hil t/ fischer M12(Sesuai gambar) 1 Ls 3,700,000 3,700,000
M12/260 FICHER FISA/RGM16/260 HOT DIP GALVANIZED! ! Double Nuts +Washer
7 Chemcal 1 Ls 2,350,000 2,350,000
HILTI HIT-RE-500 atau FICHER VS VT 380C
8 Grouting 1 Ls 2,000,000 2,000,000
9 Foundation (Sesuai Gambar apabila diperlukan) 1 Ls 2,250,000 2,250,000
10 Finishing 1 Ls 1,500,000 1,500,000
11 Mobilisasi Material dari lantai dasar ke atas gedung 1 Ls 2,250,000 2,250,000
12 Transportation Pole (ke site ) 1 Ls 6,500,000 6,500,000
13 Tangga Monyet 1 Ls 2,750,000 2,750,000
SUB. TOTAL 60,150,000
C PONDASI BTS OUT DOOR
1 Pondasi dengan beton bertulng (sesuai gambar) 1 Ls 3,750,000 3,750,000
2 BTS support for BTS Huwei Canal C 80.80.5 for BTS NSN Pat720.640.4 b 1 Ls 1,500,000 1,500,000
3 Mobilisasi Material dari lantai dasarke atas gedung 1 Ls 2,250,000 2,250,000
 HARGA JUMLAH HARGA
NO URAIAN PEKERJAAN VOL. SAT. KET
SATUAN (Rp) (Rp)

SUB. TOTAL 7,500,000

D MEJANIKAL ELEKTRIKAL
1 ACPDB (sesuai gambar) 1 phase
2 Pole ACPDB sesuai gambar Sesuai Standar XL (belum termasuk angkur) 1 Ls 15,750,000 15,750,000
3 KWH Box ( sesuai gambar standard XL) 1phase
4 Kabel merk sesuaI spek 4 besar NYY 3 x 16 mm KWH t Oacpdb 1 Ls 18,500,000 18,500,000
5 Fire Detection (sesuai Standart )
6 Grounding system (includ 4 stick rod panjang 4 meter (cooper bonded rod)patbar 3 1 Ls 24,000,000 24,000,000
unit) (cooper) , bak kontrol atas danbawah lengk ap sesuai gambar, Bcc 100 mm
panjang 100 M, BC50 mm panjang 100 M , cadwe) atau sesuai gambar.

SUB. TOTAL 58,250,000

JUMLAH 129,900,000
PPN 10 % 12,990,000
PPN 10 % 142,890,000
Terbilang : Seratus Empat Puluh Dua Juta Delapan Ratus Sembilan Puluh Ribu Rupiah

Pekanbaru, 15 Februari 2021

CV. TUNAS RIAU MADINA

SUMARDI NASUTION
Diretur